Closing prices at the end of each trading day, from 12 Oct 2016. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back. P/E and P/FCF are the market value over the last full fiscal year's net income or free cash flow, as public on each day, so they step once a year when the annual report comes out. A hatched band marks a stretch with none: a year of net loss, or of cash burnt.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 55.2 | 45.2 | 56.5 | 30.5 | 22.6 | 24.3 | 26.9 | 27.1 | 25.1 | 26.7 |
| Growth | −18.1% | +25.2% | −46.1% | −26.0% | +7.6% | +11.0% | +0.5% | −7.2% | +6.1% | |
| Operating income | −12.0 | −7.1 | 0.1 | −8.2 | −4.3 | −1.5 | −1.5 | −2.7 | −4.7 | −3.7 |
| Net income | −17.4 | −10.4 | −0.0 | −7.9 | −4.3 | 0.1 | −1.4 | −1.5 | −1.9 | −2.3 |
| Growth | −2,770.4% | |||||||||
| EPS, diluted | −0.74 | −0.44 | 0.00 | −0.32 | −0.17 | 0.00 | −0.05 | −0.05 | −0.06 | −0.08 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 34.1% | 39.9% | 35.5% | 35.5% | 47.2% | 49.0% | 43.2% | 43.0% | 42.3% | 46.4% |
| Operating margin | −21.8% | −15.6% | 0.2% | −27.0% | −19.2% | −6.1% | −5.7% | −9.8% | −18.7% | −13.8% |
| Net margin | −31.5% | −23.1% | −0.0% | −25.8% | −19.0% | 0.2% | −5.4% | −5.7% | −7.7% | −8.7% |
| Free cash flow margin | −6.7% | −9.0% | 7.7% | −12.9% | −13.1% | 2.8% | −16.1% | 1.0% | −15.2% | 8.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −2.7 | −3.6 | 4.9 | −3.4 | −2.7 | 0.8 | −4.1 | 0.7 | −3.4 | 3.0 |
| Capital expenditure | −0.9 | −0.5 | −0.6 | −0.6 | −0.2 | −0.1 | −0.2 | −0.4 | −0.4 | −0.7 |
| Free cash flow | −3.7 | −4.1 | 4.4 | −3.9 | −3.0 | 0.7 | −4.3 | 0.3 | −3.8 | 2.3 |
| Growth | −190.4% | −741.8% | −1,470.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 11.8 | 8.4 | 12.0 | 10.9 | 10.6 | 35.9 | 23.3 | 17.6 | 8.5 | 11.9 |
| Total debt | n/a | n/a | n/a | 0.0 | 1.6 | 0.0 | n/a | n/a | n/a | n/a |
| Net cash (debt) | n/a | n/a | n/a | 10.9 | 9.1 | 35.9 | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 42.7 | 34.2 | 34.1 | 26.2 | 22.3 | 46.2 | 44.8 | 43.7 | 42.0 | 39.9 |
| Debt to equity | n/a | n/a | n/a | 0.00 | 0.07 | 0.00 | n/a | n/a | n/a | n/a |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2016 31 Dec 2016 | FY2017 31 Dec 2017 | FY2018 31 Dec 2018 | FY2019 31 Dec 2019 | FY2020 31 Dec 2020 | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 11.8 | 8.4 | 12.0 | 10.9 | 10.6 | 35.9 | 23.3 | 17.6 | 8.5 | 11.9 | |
| 18.8 | 19.7 | 18.4 | 6.5 | 6.5 | 3.3 | 7.7 | 6.7 | 9.4 | 5.4 | |
| 1.0 | 0.9 | 1.0 | 0.3 | 0.1 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | |
| 10.5 | 6.3 | 6.0 | 5.7 | 5.2 | 4.6 | 4.4 | 4.5 | 5.1 | 4.7 | |
| 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | |
| 57.8 | 50.5 | 51.7 | 31.6 | 30.1 | 50.0 | 50.1 | 50.4 | 48.8 | 47.2 | |
| Growth | −12.6% | +2.4% | −38.9% | −4.8% | +66.1% | +0.3% | +0.5% | −3.2% | −3.3% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | |
| n/a | n/a | n/a | 0.0 | 1.6 | 0.0 | n/a | n/a | n/a | n/a | |
| calc | n/a | n/a | n/a | 0.0 | 1.6 | 0.0 | n/a | n/a | n/a | n/a |
| 14.4 | 16.3 | 17.7 | 5.4 | 7.8 | 3.8 | 5.3 | 6.7 | 6.8 | 7.2 | |
| Equity | ||||||||||
| −92.2 | −102.7 | −102.5 | −110.3 | −114.6 | −114.5 | −116.0 | −117.5 | −119.5 | −121.8 | |
| 42.7 | 34.2 | 34.1 | 26.2 | 22.3 | 46.2 | 44.8 | 43.7 | 42.0 | 39.9 | |
| Growth | −20.0% | −0.4% | −23.1% | −14.7% | +107.0% | −2.9% | −2.5% | −4.0% | −4.8% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | 10.9 | 9.1 | 35.9 | n/a | n/a | n/a | n/a |
| 23.4 | 24.1 | 24.2 | 24.6 | 25.2 | 30.3 | 30.3 | 30.4 | 30.7 | 31.1 | |
| calc | 1.82 | 1.42 | 1.41 | 1.06 | 0.88 | 1.53 | 1.48 | 1.44 | 1.37 | 1.29 |
Lines marked calc are worked out here from filed figures; point at one for how.